[MEASAT] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -18.07%
YoY- 370.08%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 166,628 137,429 138,008 138,700 136,272 132,293 129,734 18.17%
PBT 11,684 47,085 34,002 38,504 49,284 16,387 14,833 -14.72%
Tax -8 13,084 13,677 12,678 13,184 -1,588 -272 -90.49%
NP 11,676 60,169 47,680 51,182 62,468 14,799 14,561 -13.70%
-
NP to SH 11,676 60,169 47,680 51,182 62,468 14,799 14,561 -13.70%
-
Tax Rate 0.07% -27.79% -40.22% -32.93% -26.75% 9.69% 1.83% -
Total Cost 154,952 77,260 90,328 87,518 73,804 117,494 115,173 21.89%
-
Net Worth 1,168,706 1,551,993 1,528,671 1,517,515 1,503,282 1,487,688 300,327 147.60%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,168,706 1,551,993 1,528,671 1,517,515 1,503,282 1,487,688 300,327 147.60%
NOSH 389,568 389,948 389,967 390,106 389,451 389,447 390,035 -0.07%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.01% 43.78% 34.55% 36.90% 45.84% 11.19% 11.22% -
ROE 1.00% 3.88% 3.12% 3.37% 4.16% 0.99% 4.85% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 42.77 35.24 35.39 35.55 34.99 33.97 33.26 18.27%
EPS 3.00 15.43 12.23 13.12 16.04 3.80 3.73 -13.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.98 3.92 3.89 3.86 3.82 0.77 147.80%
Adjusted Per Share Value based on latest NOSH - 389,609
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 42.76 35.27 35.41 35.59 34.97 33.95 33.29 18.18%
EPS 3.00 15.44 12.24 13.13 16.03 3.80 3.74 -13.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9991 3.9827 3.9228 3.8942 3.8577 3.8176 0.7707 147.60%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.37 2.61 2.23 1.70 1.73 1.66 2.10 -
P/RPS 5.54 7.41 6.30 4.78 4.94 4.89 6.31 -8.31%
P/EPS 79.07 16.92 18.24 12.96 10.79 43.68 56.25 25.51%
EY 1.26 5.91 5.48 7.72 9.27 2.29 1.78 -20.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.66 0.57 0.44 0.45 0.43 2.73 -56.28%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 16/02/07 27/11/06 25/08/06 30/05/06 28/02/06 25/11/05 -
Price 2.45 2.61 2.73 1.87 1.73 1.65 1.70 -
P/RPS 5.73 7.41 7.71 5.26 4.94 4.86 5.11 7.94%
P/EPS 81.74 16.92 22.33 14.25 10.79 43.42 45.54 47.74%
EY 1.22 5.91 4.48 7.02 9.27 2.30 2.20 -32.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.66 0.70 0.48 0.45 0.43 2.21 -48.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment